Semi Detached BT22 3 beds 1 bath

138 Main Road, Cloughey, Newtownards BT22

Northern Ireland, Northern Ireland · BT22

Initial Investment

First Year

£65,500First Year

Profit From Rental Income

After 5 Years

£23,066

↗ 35%After 5 Years

Change In Property Value

After 5 Years

£59,325

↗ 28%After 5 Years

Return On Investment

126%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,980	£14,260	£14,545	£14,908	£15,281	£72,974
Total Expenses	£8,816	£8,856	£8,895	£8,942	£8,990	£44,498
Profit Before Tax	£5,164	£5,404	£5,650	£5,967	£6,292	£28,476
Profit After Tax	£4,183	£4,377	£4,576	£4,833	£5,096	£23,066
Change In Property Value	£6,450	£11,073	£13,951	£14,788	£13,063	£59,325
Net Return	£10,633	£15,449	£18,528	£19,621	£18,159	£82,391
Return From Rental Income (%)	6%	7%	7%	7%	8%	35%
Total Net Return (%)	16%	24%	28%	30%	28%	126%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change